<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£65,700</td><td>£66,685</td><td>£67,686</td><td>£69,378</td><td>£71,112</td><td>£340,562</td></tr><tr><td>Total Expenses</td><td>£55,546</td><td>£55,694</td><td>£55,835</td><td>£56,046</td><td>£56,262</td><td>£279,383</td></tr><tr><td>Profit Before Tax</td><td>£10,155</td><td>£10,991</td><td>£11,851</td><td>£13,332</td><td>£14,850</td><td>£61,179</td></tr><tr><td>Profit After Tax      </td><td>£8,225</td><td>£8,903</td><td>£9,599</td><td>£10,799</td><td>£12,029</td><td>£49,555</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,200</td><td>£52,123</td><td>£69,360</td><td>£48,321</td><td>£199,019</td></tr><tr><td>Net Return</td><td>£8,240</td><td>£38,103</td><td>£61,722</td><td>£80,159</td><td>£60,350</td><td>£248,573</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>15%</td><td>11%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>